For saleSingle family
$249,900
4028 Perry Ave N
Robbinsdale MN 55422
3 beds, 1.5 baths, 2,016 sqft
4028 Perry Ave N is a 3 beds, 1.5 baths, 2,016 sqft single family home for sale at $249,900 in Robbinsdale MN 55422. At 20% down it rents for an estimated $2,050/mo and returns $266/mo a month at a 7.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,050/mo
- Monthly cash flow
- $266/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $242,000
Offer ≤ $242,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading